Skip to content

OPENLANE, Inc (OPLN) — WACC Analysis

WACC Breakdown

OPENLANE, Inc (OPLN) has a weighted average cost of capital (WACC) of 8.8%. The cost of equity is 9.3%, derived from a beta of 0.93 and a risk-free rate of 5.2%. The after-tax cost of debt is 4.6%. The capital structure is 89.3% equity and 10.7% debt.

Interpretation

A WACC of 8.8% is moderate, reflecting the market's balanced risk assessment of OPENLANE, Inc.

Investors can compare OPLN's WACC of 8.8% against industry peers to gauge its relative financing costs. A beta of 0.93 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

OPLN WACC: 8.76% for OPENLANE, Inc

Current inputs imply a 9.25% cost of equity and a 5.88% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

OPENLANE, Inc Common Stock (OPLN) WACC Results
Weighted Average Cost of Capital
8.76%
Cost of Equity
9.25%
Risk-Free Rate5.22%
Beta0.93
Market Risk Premium4.23%
Cost of Debt
4.64%
Pre-Tax Cost of Debt5.88%
Tax Rate21.00%
Tax Shield1.23%
Capital Structure
Equity: 89.34%($4436.02M)
Debt: 10.66%($529.20M)
Equity Component
8.27%
89.34% × 9.25%
Debt Component
0.49%
10.66% × 4.64%

OPENLANE, Inc (OPLN) WACC in context

OPENLANE, Inc (OPLN) currently screens with an estimated WACC of 8.76%. That blends a 9.25% cost of equity, a 5.88% pre-tax cost of debt, and a 89.34% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What OPLN WACC implies

A 8.76% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates OPLN

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.93 and equity accounts for 89.34% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.

OPLN WACC: 8.76% — OPENLANE, Inc Cost of Capital (October 2026) | DeepViews